[BORNOIL] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[BORNOIL] BORNEO OIL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BORNOIL's Result
BORNOIL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Revenue 22,045 52,406 44,530 0 42,652 2,542,274 65,813 -18.25%
PBT -3,342 938 -575 0 9,308 15,050 3,414 -
Tax -173 -38 0 0 0 0 0 -
NP -3,515 900 -575 0 9,308 15,050 3,414 -
-
NP to SH -3,515 900 -575 0 9,308 15,050 3,414 -
-
Tax Rate - 4.05% - - 0.00% 0.00% 0.00% -
Total Cost 25,560 51,506 45,105 0 33,344 2,527,224 62,399 -15.17%
-
Net Worth 687,808 668,313 675,900 0 501,200 571,899 289,447 17.29%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 687,808 668,313 675,900 0 501,200 571,899 289,447 17.29%
NOSH 6,741,683 5,300,454 5,300,454 4,505,000 3,580,000 3,010,000 371,086 70.66%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
NP Margin -15.94% 1.72% -1.29% 0.00% 21.82% 0.59% 5.19% -
ROE -0.51% 0.13% -0.09% 0.00% 1.86% 2.63% 1.18% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.35 1.02 0.86 0.00 1.19 84.46 17.74 -51.50%
EPS -0.06 0.02 -0.01 0.00 0.26 0.50 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.13 0.00 0.14 0.19 0.78 -30.30%
Adjusted Per Share Value based on latest NOSH - 4,827,999
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
RPS 0.18 0.44 0.37 0.00 0.36 21.16 0.55 -18.60%
EPS -0.03 0.01 0.00 0.00 0.08 0.13 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0556 0.0563 0.00 0.0417 0.0476 0.0241 17.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/07/17 29/07/16 31/07/15 -
Price 0.04 0.045 0.045 0.085 0.10 0.185 0.595 -
P/RPS 11.35 4.41 5.25 0.00 8.39 0.22 3.35 25.22%
P/EPS -71.16 257.04 -406.90 0.00 38.46 37.00 64.67 -
EY -1.41 0.39 -0.25 0.00 2.60 2.70 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.35 0.00 0.71 0.97 0.76 -12.86%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/17 31/07/16 31/07/15 CAGR
Date 25/02/21 27/02/20 28/02/19 - 29/09/17 30/09/16 21/09/15 -
Price 0.04 0.04 0.04 0.00 0.095 0.185 0.61 -
P/RPS 11.35 3.92 4.67 0.00 7.97 0.22 3.44 24.61%
P/EPS -71.16 228.48 -361.69 0.00 36.54 37.00 66.30 -
EY -1.41 0.44 -0.28 0.00 2.74 2.70 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.31 0.00 0.68 0.97 0.78 -13.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment